v3.25.1
Consolidated Statements of Shareholders' Deficit - CAD ($)
Issued capital
Reserve of share-based payments
Retained earnings
Accumulated other comprehensive income
Total
Balance, equity at Jan. 31, 2022 $ 7,755,830 $ 4,034,929 $ (12,144,764) $ (288,644) $ (642,649)
Balance, shares at Jan. 31, 2022 17,185,973        
Shares issued for private placement $ 479,757 16,543 0 0 $ 496,300
Shares issued for private placement, shares 1,102,888       1,102,888
Share issuance costs $ (59,377) 25,076 0 0 $ (34,301)
Shares issued cost, shares 0        
Increase (decrease) through share-based payment transactions, equity $ 0 2,393 0 0 2,393
Net income (loss) 0 0 (1,769,501) 0 (1,769,501)
Foreign exchange translation 0 0 0 (28,358) (28,358)
Balance, equity at Jan. 31, 2023 $ 8,176,210 4,078,941 (13,914,265) (317,002) (1,976,116)
Balance, shares at Jan. 31, 2023 18,288,861        
Shares issued for exploration and evaluation assets, value         0
Net income (loss) $ 0 0 (637,809) 0 (637,809)
Foreign exchange translation 0 0 0 (70,994) (70,994)
Balance, equity at Jan. 31, 2024 $ 8,176,210 4,078,941 (14,552,074) (387,996) (2,684,919)
Balance, shares at Jan. 31, 2024 18,288,861        
Shares issued for exploration and evaluation assets, value         0
Shares issued for private placement $ 401,975 58,725 0 0 460,700
Shares issued for private placement, shares 5,665,000        
Share issuance costs $ (54,166) 18,816 0 0 (35,350)
Shares issued cost, shares 0        
Increase (decrease) through share-based payment transactions, equity $ 0 46,376 0 0 46,376
Net income (loss) 0 0 (893,717) 0 (893,717)
Foreign exchange translation 0 0 0 4,711 4,711
Balance, equity at Jan. 31, 2025 $ 9,346,112 4,665,405 (15,445,791) (383,285) (1,817,559)
Balance, shares at Jan. 31, 2025 40,035,726        
Flow-through share premium liability, value $ (60,000) 0 0 0 (60,000)
Flow-through share premium liability, shares 0        
Shares issued on conversion of debt, value $ 636,593 77,362 0 0 713,955
Shares issued on conversion of debt, shares 12,731,865        
Debt restructuring with related parties $ 0 239,337 0 0 239,337
Shares issued for exploration and evaluation assets, value $ 245,500 0 0 0 245,500
Shares issued for exploration and evaluation assets, shares 3,350,000        
Forgiveness of debt with related party $ 0 $ 145,848 $ 0 $ 0 $ 145,848